PLZL (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
---|---|---|---|---|---|---|---|---|---|
2017 | 251.42 | 4149.00 | 6.1% | 94625000 | 23 791 млн. | 72 941 млн. | 32.6% | ||
2018 | 274.73 | 6472.00 | 4.2% | 94625000 | 25 996 млн. | 28 222 млн. | 92.1% | ||
2019 | 407.73 | 13225.00 | 3.1% | 94625000 | 38 581 млн. | 124 млрд. | 31.1% | ||
2020 | 627.33 | 14027.00 | 4.5% | 94625000 | 59 361 млн. | 119 млрд. | 49.8% | ||
2021 | 267.48 | 8260.00 | 3.2% | 94625000 | 25 310 млн. | 167 млрд. | 15.2% | ||
(E) 2023 | 342.72 | 13489.00 | 5.2% | 94625000 | 66 839 млн. | 151 млрд. | 44.2% | 6068.2 | -55.0% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 13 489.00 р. | |
Amount of shares | R2 | 94 625.00 тыс. шт | |
Average historical % to be paid | R3 | 44.2% | |
Predicted value: | R4 | 151 млрд. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 66 839.32 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 706.36 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 342.72 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +5.2% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 6 068.15 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -55.0% |
2017 | DIV |
---|---|
2017-09-21 | 256.71 |
2018-06-06 | 147.12 |
2018 | DIV |
---|---|
2018-10-16 | 131.11 |
2019-05-14 | 143.62 |
2019 | DIV |
---|---|
2019-10-08 | 162.98 |
2020 | DIV |
---|---|
2020-08-26 | 244.75 |
2020-10-16 | 240.18 |
2021-06-03 | 387.15 |
2021 | DIV |
---|---|
2021-10-07 | 267.48 |